Employees: NN (None)Legal category: SA (autres)Size: NoneCreation date: 1972-01-01 (54 years)Status: ActiveBusiness sector: Transports urbains et suburbains de voyageursLocation: MARCQ-EN-BARŒUL (59700), Nord
KEOLIS LILLE : revenue, balance sheet and financial ratios
KEOLIS LILLE is a French company
founded 54 years ago,
specialized in the sector Transports urbains et suburbains de voyageurs.
Based in MARCQ-EN-BARŒUL (59700),
this company of category PME
shows in 2021 a revenue of -120€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - KEOLIS LILLE (SIREN 552048027)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
-120 €
136 €
29 520 €
26 106 889 €
315 021 518 €
315 461 729 €
Net income
549 181 €
2 032 306 €
537 421 €
2 124 109 €
11 809 169 €
2 078 610 €
-447 513 €
-11 301 326 €
-17 074 398 €
EBITDA
3 877 €
39 893 €
-1 935 373 €
652 151 €
-309 983 €
-1 206 841 €
7 642 569 €
10 629 204 €
6 814 112 €
Net margin
N/C
N/C
N/C
-1770090.8%
8683212.5%
7041.4%
-1.7%
-3.6%
-5.4%
Revenue and income statement
In 2024, KEOLIS LILLE generates positive net income of 549 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
3 877 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
72 147 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
549 181 €
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 0%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 40%. The balance between equity and debt is satisfactory.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.0%
Financial autonomy (2024)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
39.958%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
0.0
Solvency indicators evolution KEOLIS LILLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-1859.029
-1019.976
-0.278
-0.072
0.363
0.148
0.247
0.192
0.0
Financial autonomy
-2.607
-4.812
-31.567
-31.47
13.723
21.717
29.787
37.8
39.958
Repayment capacity
-71.649
42.743
0.069
0.004
0.003
0.02
-0.009
0.009
0.0
Cash flow / Revenue
-0.437%
0.691%
0.443%
4271.7%
4282130.147%
-400464.167%
None%
None%
None%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 0.28
Q3: 27.58
Excellent-13 pts over 3 years
In 2024, the debt ratio of KEOLIS LILLE (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
39.96%2024
2022
2023
2024
Q1: 6.39%
Med: 17.87%
Q3: 42.0%
Good+19 pts over 3 years
In 2024, the financial autonomy of KEOLIS LILLE (40.0%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.09 years
Excellent
In 2024, the repayment capacity of KEOLIS LILLE (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 20965.81. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
20965.81
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
0.0
Liquidity indicators evolution KEOLIS LILLE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
110.846
106.274
184.493
216.617
354.048
456.867
1126.196
4265.699
20965.81
Interest coverage
74.475
46.664
71.722
0.0
0.0
0.0
0.071
0.0
0.0
Sector positioning
Liquidity ratio
20965.812024
2022
2023
2024
Q1: 100.43
Med: 129.12
Q3: 209.11
Excellent
In 2024, the liquidity ratio of KEOLIS LILLE (20965.81) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.6x
Average-27 pts over 3 years
In 2024, the interest coverage of KEOLIS LILLE (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 820 days. Excellent situation: suppliers finance 820 days of the operating cycle (retail model).
Operating WCR (2024)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
0 €
Customer credit (2024)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
0 j
Supplier credit (2024)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
820 j
Inventory turnover (2024)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
0 j
WCR and payment terms evolution KEOLIS LILLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
53 268 868 €
51 241 400 €
22 898 352 €
15 599 052 €
24 327 704 €
23 723 017 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
5
3
8
2569
275274
-27685
0
0
0
Supplier payment term (days)
95
100
86
916
-329788
842
1190
-1265
820
Positioning of KEOLIS LILLE in its sector
Comparison with sector Transports urbains et suburbains de voyageurs
Valuation estimate
Based on 206 transactions of similar company sales
(all years),
the value of KEOLIS LILLE is estimated at
568 111 €
(range 213 820€ - 1 362 857€).
With an EBITDA of 3 877€, the sector multiple of 4.2x is applied.
This multiples method compares the actual sale price of similar companies to their financial indicators (Revenue, EBITDA, Net Income). It provides a market-based indicative estimate.
Estimated enterprise value2024
206 transactions
213k€568k€1362k€
568 111 €Range: 213 820€ - 1 362 857€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
3 877 €×4.2x
Estimation16 320 €
7 798€ - 30 528€
Net Income Multiple20%
549 181 €×3.5x
Estimation1 947 591 €
728 877€ - 4 693 682€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 206 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Transports urbains et suburbains de voyageurs)
Compare KEOLIS LILLE with other companies in the same sector:
Yes, KEOLIS LILLE generated a net profit of 549 k€ in 2024.
Where is the headquarters of KEOLIS LILLE ?
The headquarters of KEOLIS LILLE is located in MARCQ-EN-BARŒUL (59700), in the department Nord.
Where to find the tax return of KEOLIS LILLE ?
The tax return of KEOLIS LILLE is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does KEOLIS LILLE operate?
KEOLIS LILLE operates in the sector Transports urbains et suburbains de voyageurs (NAF code 49.31Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart